|
Market Closed -
London S.E.
16:30:00 03/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 13.04 EUR | 0.00% |
|
-6.99% | +17.69% |
| 09-03 | Intercos bought back 89,000 treasury shares for more than €1m | AN |
| 09-03 | European stocks on the buy side, Lottomatica lifts the MIB | AN |
Company Valuation: Intercos S.p.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,346 | 1,222 | 1,376 | 1,340 | 1,066 | 1,175 | - | - |
| Change | - | -9.19% | 12.6% | -2.66% | -20.46% | 10.27% | - | - |
| Enterprise Value (EV) 1 | 1,473 | 1,313 | 1,477 | 1,438 | 1,166 | 1,289 | 1,258 | 1,228 |
| Change | - | -10.84% | 12.46% | -2.65% | -18.87% | 10.54% | -2.45% | -2.32% |
| P/E | 48.5x | 27x | 26.5x | 27.8x | 21.7x | 18.5x | 15.7x | 14.1x |
| PBR | 3.67x | 2.92x | 3.08x | 2.81x | 2.19x | 2.23x | 2.05x | 1.86x |
| PEG | - | 0.4x | 1.8x | -3.75x | 10.85x | 0.6x | 0.9x | 1.3x |
| Capitalization / Revenue | 2x | 1.46x | 1.39x | 1.26x | 1.02x | 1.07x | 1.01x | 0.96x |
| EV / Revenue | 2.19x | 1.57x | 1.49x | 1.35x | 1.11x | 1.17x | 1.08x | 1x |
| EV / EBITDA | 14.6x | 10.8x | 10.7x | 10x | 7.48x | 7.87x | 7.13x | 6.48x |
| EV / EBIT | 34.4x | 18.5x | 16x | 15.3x | 11.3x | 11.8x | 10.5x | 9.37x |
| EV / FCF | 64.1x | 51.3x | 30.6x | 42x | 23.6x | 28.2x | 22.7x | 19.1x |
| FCF Yield | 1.56% | 1.95% | 3.27% | 2.38% | 4.23% | 3.55% | 4.41% | 5.24% |
| Dividend per Share 2 | - | - | - | - | - | 0.2368 | 0.2778 | 0.3079 |
| Rate of return | - | - | - | - | - | 1.89% | 2.22% | 2.46% |
| EPS 2 | 0.29 | 0.47 | 0.54 | 0.5 | 0.51 | 0.6754 | 0.7986 | 0.8875 |
| Distribution rate | - | - | - | - | - | 35.1% | 34.8% | 34.7% |
| Net sales 1 | 673.7 | 835.6 | 988.2 | 1,065 | 1,047 | 1,100 | 1,164 | 1,227 |
| EBITDA 1 | 101.1 | 121.7 | 137.5 | 143.3 | 156 | 163.7 | 176.4 | 189.5 |
| EBIT 1 | 42.8 | 70.9 | 92.07 | 93.7 | 103.2 | 109.6 | 120.2 | 131 |
| Net income 1 | 26.5 | 45 | 52.34 | 48.8 | 50.1 | 65.4 | 76.18 | 85.21 |
| Net Debt 1 | 126.6 | 90.65 | 100.2 | 97.7 | 100.5 | 114 | 82.4 | 53.18 |
| Reference price 2 | 14.06 | 12.70 | 14.30 | 13.92 | 11.06 | 12.52 | 12.52 | 12.52 |
| Nbr of stocks (in thousands) | 95,742 | 96,258 | 96,258 | 96,258 | 96,364 | 93,867 | - | - |
| Announcement Date | 23/03/22 | 14/03/23 | 20/03/24 | 04/03/25 | 04/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.58x | 4.12x | 15.08x | 2.99% | 341B | |
| 18.63x | 2.75x | 12.15x | 3.47% | 138B | |
| 24.5x | 3.67x | 15.42x | 2.36% | 71.82B | |
| 40.69x | 6.55x | 28.44x | 2.27% | 48.77B | |
| 19.93x | 2.79x | 11.62x | 4.45% | 36.4B | |
| 34.02x | 2.59x | 14.39x | 1.58% | 36.49B | |
| 22.87x | 1.67x | 10.72x | 2.2% | 20.65B | |
| 20.15x | 1.29x | 8.38x | 1.3% | 19.37B | |
| 15.84x | 1.52x | 8.73x | 3.36% | 19.38B | |
| Average | 24.25x | 3.00x | 13.88x | 2.66% | 81.34B | |
| Weighted average by Cap. | 22.97x | 3.63x | 14.77x | 2.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ICOS Stock
- 0AAR Stock
- Valuation Intercos S.p.A.
Select your edition
All financial news and data tailored to specific country editions
